XML 43 R33.htm IDEA: XBRL DOCUMENT v3.25.1

Warrant Liabilities (Tables)

6 Months Ended

Dec. 31, 2024

Warrant Liabilities [Abstract]

Schedule of Fair Value of Conversion Warrant

The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s warrants at their measurement dates:

		First Closing				Second Closing				Third Closing
Issuance Date		On September 24, 2024				On October 7, 2024				On December 12, 2024
Risk-free rate			3.62	%			4.00	%			4.37	%
Estimated volatility rate			43.79	%			43.88	%			44.39	%
Dividend yield			0	%			0	%			0	%
Spot price of underling ordinary share			3.87				3.86				2.53
Exercise price			4.71				4.47				3.25
Fair value of Purchase Warrant in USD			106,000				120,000				149,000

Balance sheet date		On December 31, 2024
		First Closing				Second Closing				Third Closing
Risk-free rate			4.56	%			4.57	%			4.58	%
Estimated volatility rate			42.38	%			42.61	%			44.78	%
Dividend yield			0	%			0	%			0	%
Spot price of underling ordinary share			1.57				1.57				1.57
Exercise price			2.81				2.81				2.81
Fair value of Purchase Warrant in USD			51,000				48,000				80,000

Schedule of Unaudited Condensed Consolidated Balance Sheet

The error as of December 31, 2024 and for the six months ended December 31, 2024 is revised as below in the unaudited condensed consolidated balance sheet and unaudited condensed consolidated statements of operations and comprehensive loss.

		As of December 31, 2024
		As Originally
		Reported				Adjustment				As Adjusted
		RMB				RMB				RMB
Convertible notes			6,888,414				(436,073	)			6,452,341
Warrant liabilities			—				1,239,814				1,239,814
Total Current Liabilities			234,214,852				803,741				235,018,593
Total Liabilities			241,403,183				803,741				242,206,924
Additional paid-in capital			207,528,841				(1,701,018	)			205,827,823
Accumulated deficit			(133,356,964	)			871,115				(132,485,849	)
Accumulated other comprehensive loss			(619,179	)			26,162				(593,017	)
Total Shareholders’ Equity			73,575,206				(803,741	)			72,771,465

Schedule of Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss

		For the six months ended December 31, 2024
		As Originally
		Reported				Adjustment				As Adjusted
		RMB				RMB				RMB
Interest expense, net			(1,423,313	)			(182,661	)			(1,605,974	)
Gain on fair value change of warrant liabilities			—				1,430,663				1,430,663
Loss on settlement of convertible notes			(4,061,543	)			(376,887	)			(4,438,430	)
Total other expenses, net			(4,228,811	)			871,115				(3,357,696	)
(Loss) Income Before Income Taxes			(424,473	)			871,115				446,642
Net Loss			(1,515,720	)			871,115				(644,605	)
Foreign currency translation adjustments			(390,307	)			26,162				(364,145	)
Comprehensive loss			(1,906,027	)			897,277				(1,008,750	)
Loss per share
Basic			(0.05	)			0.03				(0.02	)
Diluted			(0.05	)			0.03				(0.02	)

X

- Definition

Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name Regulation S-X (SX)
-Number 210
-Section 12
-Subsection 04
-Paragraph a
-Publisher SEC

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

+ Details

Name:	srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix:	srt_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name Regulation S-X (SX)
-Number 210
-Section 12
-Subsection 04
-Paragraph a
-Publisher SEC

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

+ Details

Name:	srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix:	srt_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-103

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_WarrantsAndRightsNoteDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration